|
Delaware
|
98-0142664
|
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
|
incorporation
or organization)
|
Identification
No.)
|
|
Page
|
|||||
| PART I. |
FINANCIAL
INFORMATION
|
3
|
|||
|
|
|||||
| ITEM 1. |
FINANCIAL
STATEMENTS
|
3
|
|||
|
|
|||||
|
Consolidated
Balance Sheets as of September 30, 2007 (Unaudited)
and December 31, 2006
|
4
|
||||
|
Consolidated
Statements of Operations for the
three and nine months ended September 30, 2007 and 2006 (Unaudited)
|
5
|
||||
|
|
|||||
|
Consolidated
Statement of Changes in Stockholders' Equity for
the nine months ended September 30, 2007 (Unaudited)
|
6
|
||||
|
|
|||||
|
Consolidated
Statements of Cash Flows for the
nine months ended September 30, 2007 and 2006 (Unaudited)
|
7
|
||||
|
|
|||||
|
Notes
to Consolidated Financial Statements (Unaudited)
|
9
|
||||
|
|
|||||
| ITEM 2. |
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN
OF OPERATION
|
21
|
|||
|
|
|||||
| ITEM 3. |
CONTROLS
AND PROCEDURES
|
32
|
|||
|
|
|||||
| PART II. |
OTHER
INFORMATION
|
33
|
|||
|
|
|||||
| ITEM 6. |
EXHIBITS
AND REPORTS ON FORM 8-K
|
33
|
|||
|
PAGE
|
||
|
Financial
Statements
|
||
|
Unaudited
and Audited Consolidated Balance Sheets
|
4
|
|
|
Unaudited
Consolidated Statements of Operations
|
5
|
|
|
Unaudited
Consolidated Statements of Changes in Stockholders’ Equity
|
6
|
|
|
Unaudited
Consolidated Statements of Cash Flows
|
7-8
|
|
|
Unaudited
Notes to Consolidated Financial Statements
|
9
|
|
September
30,
2007
|
|
December
31,
2006
|
|||||
|
ASSETS
|
(Unaudited)
|
||||||
|
CURRENT
ASSETS
|
|||||||
|
Cash
and cash equivalents
|
$
|
3,739,212
|
$
|
5,052,636
|
|||
|
Accounts
receivable, net of
allowance
for doubtful accounts of $232,269 and $25,193
|
5,479,284
|
2,653,473
|
|||||
|
Prepaid
expenses
|
237,941
|
242,007
|
|||||
|
Other
current assets - current portion
|
162,355
|
301,477
|
|||||
|
TOTAL
CURRENT ASSETS
|
9,618,792
|
8,249,593
|
|||||
|
PROPERTY
AND EQUIPMENT, net
|
413,301
|
340,054
|
|||||
|
OTHER
ASSETS
|
133,678
|
105,373
|
|||||
|
TOTAL
ASSETS
|
$
|
10,165,771
|
$
|
8,695,020
|
|||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
|
CURRENT
LIABILITIES
|
|||||||
|
Accounts
payable
|
$
|
2,878,334
|
$
|
529,331
|
|||
|
Accrued
expenses
|
2,682,217
|
1,049,439
|
|||||
|
Deferred
revenue
|
84,369
|
1,056,960
|
|||||
|
TOTAL
CURRENT LIABILITIES
|
5,644,920
|
2,635,730
|
|||||
|
NON-CURRENT
LIABILITIES
|
100,945
|
190,766
|
|||||
|
TOTAL
LIABILITIES
|
5,745,865
|
2,826,496
|
|||||
|
COMMITMENTS
AND CONTINGENCIES
|
|||||||
|
STOCKHOLDERS’
EQUITY
|
|||||||
|
Preferred
stock, 2,000,000 shares authorized:
|
|||||||
|
Series
A convertible preferred stock, $.001 par value, 1,000,000 shares
authorized, no shares issued and outstanding
|
-
|
-
|
|||||
|
Series
B convertible preferred stock, $.001 par value, 250,000 shares authorized,
47,152 and 69,548 shares issued and outstanding
|
48
|
70
|
|||||
|
Common
stock, $.001 par value, 80,000,000 shares authorized, 20,490,096
and
19,751,838 shares issued and outstanding
|
20,490
|
19,752
|
|||||
|
Additional
paid-in capital
|
39,626,548
|
39,077,065
|
|||||
|
Accumulated
deficit
|
(35,227,180
|
)
|
(33,228,363
|
)
|
|||
|
TOTAL
STOCKHOLDERS’ EQUITY
|
4,419,906
|
5,868,524
|
|||||
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
10,165,771
|
$
|
8,695,020
|
|||
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
REVENUE
|
|||||||||||||
|
Sponsorships/Advertising
(1)
|
$
|
10,228,458
|
$
|
11,155,368
|
$
|
19,219,248
|
$
|
17,388,458
|
|||||
|
Other
|
2,577,980
|
2,654,724
|
4,604,591
|
3,855,602
|
|||||||||
|
TOTAL
REVENUE
|
12,806,438
|
13,810,092
|
23,823,839
|
21,244,060
|
|||||||||
|
EVENT
COSTS (2)
|
10,761,071
|
9,292,516
|
17,998,538
|
14,652,753
|
|||||||||
|
GROSS
PROFIT
|
2,045,367
|
4,517,576
|
5,825,301
|
6,591,307
|
|||||||||
|
OPERATING
EXPENSES
|
|||||||||||||
|
Sales
and Marketing (3)
|
919,872
|
814,098
|
2,658,089
|
2,037,892
|
|||||||||
|
Administrative
(4)
|
1,919,833
|
1,200,724
|
5,324,373
|
3,648,772
|
|||||||||
|
TOTAL
OPERATING EXPENSES
|
2,839,705
|
2,014,822
|
7,982,462
|
5,686,664
|
|||||||||
|
OPERATING
INCOME (LOSS)
|
(794,338
|
)
|
2,502,754
|
(2,157,161
|
)
|
904,643
|
|||||||
|
OTHER
INCOME (EXPENSE)
|
|||||||||||||
|
Interest
expense
|
(745
|
)
|
(7,823
|
)
|
(745
|
)
|
(19,754
|
)
|
|||||
|
Interest
income
|
44,748
|
72,173
|
158,725
|
127,118
|
|||||||||
|
Gain
on disposal of asset
|
-
|
-
|
9,774
|
9,863
|
|||||||||
|
Gain
on warrant derivative
|
-
|
-
|
-
|
111,042
|
|||||||||
|
TOTAL
OTHER INCOME (EXPENSE)
|
44,003
|
64,350
|
167,754
|
228,269
|
|||||||||
|
INCOME
(LOSS) BEFORE INCOME TAXES
|
(750,335
|
)
|
2,567,104
|
(1,989,407
|
)
|
1,132,912
|
|||||||
|
INCOME
TAXES
|
(8,610
|
)
|
-
|
(9,410
|
)
|
(800
|
)
|
||||||
|
NET
INCOME (LOSS)
|
(758,945
|
)
|
2,567,104
|
(1,998,817
|
)
|
1,132,112
|
|||||||
|
Deemed
Dividend to Series B Preferred Stock Shareholders
|
-
|
-
|
-
|
91,973
|
|||||||||
|
Net
Income (Loss) Available to Common Shareholders
|
$
|
(758,945
|
)
|
$
|
2,567,104
|
$
|
(1,998,817
|
)
|
$
|
1,040,139
|
|||
|
Earnings
(loss) per common share:
|
|||||||||||||
|
Basic
|
$
|
(0.04
|
)
|
$
|
0.13
|
$
|
(0.10
|
)
|
$
|
0.07
|
|||
|
Diluted
|
$
|
(0.04
|
)
|
$
|
0.09
|
$
|
(0.10
|
)
|
$
|
0.04
|
|||
|
Shares
used in computing earnings (loss) per share:
|
|||||||||||||
|
Basic
|
20,443,269
|
19,672,889
|
20,064,693
|
15,978,091
|
|||||||||
|
Diluted
|
20,443,269
|
27,718,609
|
20,064,693
|
24,199,242
|
|||||||||
|
|
|
Series
A Preferred Stock
|
|
Series
B
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders’
|
||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||||||
|
Balance,
December 31, 2006
|
-
|
$
|
-
|
69,548
|
$
|
70
|
19,751,838
|
$
|
19,752
|
$
|
39,077,065
|
$
|
(33,228,363
|
)
|
$
|
5,868,524
|
||||||||||||
|
Conversion
of Series B Preferred Stock to common stock
|
-
|
-
|
(22,396
|
)
|
(22
|
)
|
624,176
|
624
|
(602
|
)
|
-
|
-
|
||||||||||||||||
|
Cashless
exercise of options
|
-
|
-
|
-
|
-
|
114,082
|
114
|
(114
|
)
|
-
|
-
|
||||||||||||||||||
|
Issuance
of warrants to broker-dealer for services
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,793
|
)
|
-
|
(21,793
|
)
|
|||||||||||||||||
|
Expenses
from issuance of employee options
|
-
|
-
|
-
|
-
|
-
|
-
|
64,192
|
-
|
64,192
|
|||||||||||||||||||
|
Contra-revenue
from issuance of warrants to national sponsor
|
-
|
-
|
-
|
-
|
-
|
-
|
507,800
|
-
|
507,800
|
|||||||||||||||||||
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,998,817
|
)
|
(1,998,817
|
)
|
|||||||||||||||||
|
Balance,
September 30, 2007
|
-
|
$
|
-
|
47,152
|
$
|
48
|
20,490,096
|
$
|
20,490
|
$
|
39,626,548
|
$
|
(35,227,180
|
)
|
$
|
4,419,906
|
||||||||||||
|
Nine
Months Ended
September
30,
|
|||||||
|
2007
|
2006
|
||||||
|
CASH
FLOWS USED IN OPERATING ACTIVITIES
|
|||||||
|
Net
income (loss)
|
$
|
(1,998,817
|
)
|
$
|
1,132,112
|
||
|
Adjustments
to reconcile net income (loss) to net cash flows from operating
activities:
|
|||||||
|
Depreciation
of property and equipment
|
169,507
|
123,099
|
|||||
|
Bad
debt expense
|
112,811
|
(17,435
|
)
|
||||
|
Interest
income on investment in sales-type lease
|
-
|
(36,508
|
)
|
||||
|
Amortization
of deferred commissions
|
101,266
|
61,547
|
|||||
|
Gain
on disposal of assets
|
(9,774
|
)
|
(9,864
|
)
|
|||
|
Other
amortization
|
-
|
6,073
|
|||||
|
Stock
based event costs
|
-
|
1,000,000
|
|||||
|
Contra-revenue
from the issuance of warrant
|
507,800
|
252,842
|
|||||
|
Compensation
from issuance of stock options and warrants
|
64,192
|
225,837
|
|||||
|
Change
in fair value of derivative financial instrument
|
-
|
(111,042
|
)
|
||||
|
Compensation
from issuance of common stock
|
-
|
28,786
|
|||||
|
Decrease
(increase) in operating assets:
|
|||||||
|
Accounts
receivable
|
(2,938,621
|
)
|
(4,657,190
|
)
|
|||
|
Prepaid
expenses
|
4,066
|
|
(139,875
|
)
|
|||
|
Other
assets
|
(153,793
|
)
|
(83,409
|
)
|
|||
|
Increase
(decrease) in operating liabilities:
|
|||||||
|
Accounts
payable
|
2,349,003
|
237,729
|
|||||
|
Accrued
expenses
|
1,599,207
|
173,484
|
|||||
|
Deferred
revenue
|
(1,028,841
|
)
|
(92,290
|
)
|
|||
|
NET
CASH FLOWS USED IN OPERATING ACTIVITIES
|
(1,221,994
|
)
|
(1,906,104
|
)
|
|||
|
CASH
FLOWS USED IN INVESTING ACTIVITIES
|
|||||||
|
Investment
in property and equipment
|
(241,430
|
)
|
(255,747
|
)
|
|||
|
Proceeds
from investment in sales-type lease
|
150,000
|
153,465
|
|||||
|
Proceeds
from disposal of property and equipment
|
-
|
19,665
|
|||||
|
NET
CASH FLOWS USED IN INVESTING ACTIVITIES
|
(91,430
|
)
|
(82,617
|
)
|
|||
|
Nine
Months Ended
September
30,
|
|||||||
|
2007
|
2006
|
||||||
|
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES
|
|||||||
|
Proceeds
from sale of capital stock
|
$
|
-
|
$
|
5,500,002
|
|||
|
Offering
costs
|
-
|
(466,000
|
)
|
||||
|
Debt
repayments
|
-
|
(416,737
|
)
|
||||
|
Payments
for rescission of player options
|
-
|
(13,185
|
)
|
||||
|
NET
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES
|
-
|
4,604,080
|
|||||
|
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1,313,424
|
)
|
2,615,359
|
||||
|
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
5,052,636
|
1,143,345
|
|||||
|
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
3,739,212
|
$
|
3,758,704
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF
|
|||||||
|
CASH
FLOW INFORMATION
|
|||||||
|
Cash
paid during the period for:
|
|||||||
|
Interest
|
$
|
-
|
$
|
113,478
|
|||
|
Income
taxes
|
$
|
9,410
|
$
|
800
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH
|
|||||||
|
INVESTING
AND FINANCING INFORMATION
|
|||||||
|
Conversion
of Series B preferred stock into common stock
|
$
|
624
|
$
|
583
|
|||
|
Payment
of accrued registration penalty in common stock
|
$
|
-
|
$
|
935
|
|||
|
Issuance
of common stock to sales agent for services
|
$
|
-
|
$
|
200,000
|
|||
|
Issuance
of warrant to sales agent for services
|
$
|
(21,793
|
)
|
$
|
$
88,148
|
||
|
Cashless
exercise of warrant
|
$
|
114
|
$
|
14
|
|||
|
Options
and Warrants
|
18,770,020
|
|||
|
Series
B Preferred Stock
|
1,314,126
|
|||
|
Total
|
20,084,146
|
|
Three
Months Ended September 30, 2006
|
Nine
Months Ended September 30, 2006
|
||||||
|
Numerator:
|
|||||||
|
Net
income available to common shareholders
|
$
|
2,567,104
|
$
|
1,040,139
|
|||
|
Denominator:
|
|||||||
|
Weighted-average
shares outstanding
|
19,672,889
|
15,978,091
|
|||||
|
Effect
of dilutive options, warrants and convertible preferred
stock
|
8,045,720
|
8,221,151
|
|||||
|
Denominator
for diluted earnings per share
|
27,718,609
|
24,199,242
|
|||||
|
Basic
earnings per share
|
$
|
0.13
|
$
|
0.07
|
|||
|
Diluted
earnings per share
|
$
|
0.09
|
$
|
0.04
|
|||
|
Nine
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||
|
2007
|
2006
|
|||
|
Risk-free
interest rate
|
4.03
- 4.95%
|
4.80
- 5.30%
|
||
|
Expected
life
|
3
-
5 years
|
4
-
10 years
|
||
|
Expected
volatility
|
77
- 80%
|
85
- 95%
|
||
|
Expected
forfeiture rate
|
0%
|
0%
|
||
|
Expected
dividend yield
|
0%
|
0%
|
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||
|
Options
outstanding at January 1, 2006
|
12,015,262
|
$
|
0.87
|
||||
|
Granted
|
150,000
|
0.70
|
|||||
|
Exercised
|
—
|
—
|
|||||
|
Cancelled
|
(87,178
|
)
|
1.67
|
||||
|
Options
outstanding at December 31, 2006
|
12,078,084
|
0.86
|
|||||
|
Granted
|
—
|
—
|
|||||
|
Exercised
|
(100,977
|
)
|
0.01
|
||||
|
Cancelled
|
(7,200
|
)
|
2.40
|
||||
|
Options
outstanding at September 30, 2007
|
11,969,907
|
|
0.86
|
||||
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||||||||
|
Range
of
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
in Years
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
||||||||||||
|
$
|
.01
-.30
|
6,017,966
|
2.3
|
$
|
0.03
|
6,017,966
|
$
|
0.03
|
|||||||||
|
.31
-.90
|
1,805,480
|
6.1
|
0.77
|
1,730,480
|
0.77
|
||||||||||||
|
.91
-1.60
|
696,035
|
1.6
|
1.60
|
671,986
|
1.60
|
||||||||||||
|
1.61
-2.80
|
3,450,426
|
1.8
|
2.21
|
3,445,152
|
2.21
|
||||||||||||
|
|
.01
-2.80
|
11,969,907
|
2.7
|
|
0.86
|
11,865,584
|
|
0.86
|
|||||||||
|
Number
of Shares
|
Weighted
Average
Exercise
Price
|
||||||
|
Options
outstanding at January 1, 2006
|
3,467,425
|
$
|
1.89
|
||||
|
Granted
|
4,173,506
|
1.16
|
|||||
|
Exercised
|
(20,195
|
)
|
0.30
|
||||
|
Cancelled
|
(1,403,794
|
)
|
1.76
|
||||
|
Options
outstanding at December 31, 2006
|
6,216,942
|
1.44
|
|||||
|
Granted
|
600,000
|
0.80
|
|||||
|
Exercised
|
(16,829
|
)
|
0.30
|
||||
|
Cancelled
|
—
|
—
|
|||||
|
Options
outstanding at September 30, 2007
|
6,800,113
|
|
1.38
|
||||
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||||||||
|
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life in Years
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
||||||||||||
|
$
|
.30
- 1.50
|
3,862,193
|
3.6
|
$
|
0.89
|
3,862,193
|
$
|
0.89
|
|||||||||
|
1.60
- 3.40
|
2,937,920
|
1.8
|
2.03
|
2,937,920
|
2.03
|
||||||||||||
|
|
.30
- 3.40
|
6,800,113
|
2.8
|
|
1.38
|
6,800,113
|
|
1.38
|
|||||||||
|
Years
Ending December 31,
|
||||
|
2007
|
$
|
91,693
|
||
|
2008
|
351,500
|
|||
|
2009
|
357,000
|
|||
|
2010
|
90,000
|
|||
|
Total
|
$
|
890,193
|
||
|
Summary
Revenue
|
Percentage
|
|||||||||
|
Three
Months Ended September 30,
|
Increase
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Sponsorship/advertising
|
$
|
10,228,458
|
$
|
11,155,368
|
(8
|
%) | ||||
|
Activation
Fees
|
862,629
|
450,038
|
92
|
%
|
||||||
|
Local
Promoter Revenue
|
600,000
|
1,093,250
|
(45
|
%) | ||||||
|
Local
Revenue
|
663,776
|
609,283
|
9
|
%
|
||||||
|
Miscellaneous
Revenue
|
451,575
|
502,153
|
(10
|
%) | ||||||
|
Total
Revenue
|
$
|
12,806,438
|
$
|
13,810,092
|
(7
|
%) | ||||
|
Increase
|
||||||||||||||||
|
Summary
Costs
|
%
Revenue
|
as
|
||||||||||||||
|
Three
Months Ended September
30,
|
Three
Months Ended September
30,
|
%
of Revenue
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
2007
vs. 2006
|
||||||||||||
|
Event
Costs
|
$
|
10,761,071
|
$
|
9,292,516
|
84
|
%
|
67
|
%
|
17
|
%
|
||||||
|
Gross
Profit
|
|||||||
|
Three
Months Ended
September
30,
|
|||||||
|
2007
|
2006
|
||||||
|
Revenue
|
$
|
12,806,438
|
$
|
13,810,092
|
|||
|
Event
Costs
|
10,761,071
|
9,292,516
|
|||||
|
Gross
Profit
|
$
|
2,045,367
|
$
|
4,517,576
|
|||
|
Gross
Profit %
|
16
|
%
|
33
|
%
|
|||
|
Increase
|
||||||||||||||||
|
Summary
Costs
|
%
Revenue
|
as
|
||||||||||||||
|
Three
Months Ended September
30,
|
Three
Months Ended September
30,
|
%
of Revenue
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
2007
vs. 2006
|
||||||||||||
|
Administrative
|
$
|
1,919,833
|
$
|
1,200,724
|
15
|
%
|
9
|
%
|
6
|
%
|
||||||
|
Sales
and Marketing
|
919,872
|
814,098
|
7
|
%
|
6
|
%
|
1
|
%
|
||||||||
|
Total
Costs
|
$
|
2,839,705
|
$
|
2,014,822
|
22
|
%
|
15
|
%
|
7
|
%
|
||||||
|
Depreciation
and Amortization Expense
|
||||||||||
|
Three
Months Ended
September
30,
|
Percentage
Increase
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Depreciation
Expense
|
$
|
60,248
|
$
|
46,956
|
28
|
%
|
||||
|
Amortization
Expense
|
-
|
2,051
|
(100
|
%)
|
||||||
|
Total
|
$
|
60,248
|
$
|
49,007
|
23
|
%
|
||||
|
Other
Income
(Expense)
|
||||||||||
|
Three
Months Ended
September
30,
|
Percentage
|
|||||||||
|
2007
|
2006
|
Decrease
|
||||||||
|
Interest
Expense
|
$
|
(745
|
)
|
$
|
(7,823
|
)
|
(90
|
%) | ||
|
Interest
Income
|
44,748
|
72,173
|
(38
|
%) | ||||||
|
Total
|
$
|
44,003
|
$
|
64,350
|
(32
|
%) | ||||
|
Operating
Income (Loss) and Net Income (Loss)
|
%
Revenue
|
||||||||||||
|
Three
Months Ended
September
30,
|
Three
Months Ended
September
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Operating
Income (Loss)
|
$
|
(794,338
|
)
|
$
|
2,502,754
|
(6
|
%)
|
18
|
%
|
||||
|
Net
Income (Loss)
|
$
|
(758,945
|
)
|
$
|
2,567,104
|
(6
|
%)
|
19
|
%
|
||||
|
Summary
Revenue
|
||||||||||
|
Nine
Months Ended
September
30,
|
Percentage
Increase
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Sponsorship/advertising
|
$
|
19,219,248
|
$
|
17,388,458
|
11
|
%
|
||||
|
Activation
Fees
|
1,569,373
|
598,485
|
162
|
%
|
||||||
|
Local
Promoter Revenue
|
611,606
|
1,239,250
|
(51
|
%)
|
||||||
|
Local
Revenue
|
1,149,432
|
1,107,054
|
4
|
%
|
||||||
|
Miscellaneous
Revenue
|
1,274,180
|
910,813
|
40
|
%
|
||||||
|
Total
Revenue
|
$
|
23,823,839
|
$
|
21,244,060
|
12
|
%
|
||||
|
Summary
Costs
|
%
of Revenue
|
Increase
|
||||||||||||||
|
Nine
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
in
%
of Revenue
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
2007
vs. 2006
|
||||||||||||
|
Event
Costs
|
$
|
17,998,538
|
$
|
14,652,753
|
76
|
%
|
69
|
%
|
7
|
%
|
||||||
|
Gross
Profit
|
|||||||
|
Nine
Months Ended
September
30,
|
|||||||
|
2007
|
2006
|
||||||
|
Revenue
|
$
|
23,823,839
|
$
|
21,244,060
|
|||
|
Event
Costs
|
17,998,538
|
14,652,753
|
|||||
|
Gross
Profit
|
$
|
5,825,301
|
$
|
6,591,307
|
|||
|
Gross
Profit %
|
24
|
%
|
31
|
%
|
|||
|
Summary
Costs
|
%
of Revenue
|
Increase
|
||||||||||||||
|
Nine
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
in
%
of Revenue
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
2007
vs. 2006
|
||||||||||||
|
Administrative
|
$
|
5,324,373
|
$
|
3,648,772
|
22
|
%
|
17
|
%
|
5
|
%
|
||||||
|
Sales
and Marketing
|
2,658,089
|
2,037,892
|
11
|
%
|
10
|
%
|
1
|
%
|
||||||||
|
Total
Costs
|
$
|
7,982,462
|
$
|
5,686,664
|
33
|
%
|
27
|
%
|
6
|
%
|
||||||
|
Depreciation
and Amortization Expense
|
||||||||||
|
Nine
Months Ended
September
30,
|
Percentage
Increase
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Depreciation
Expense
|
$
|
169,507
|
$
|
123,099
|
38
|
%
|
||||
|
Amortization
Expense
|
-
|
6,073
|
(100
|
%)
|
||||||
|
Total
|
$
|
169,507
|
$
|
129,172
|
31
|
%
|
||||
|
Other
Income (Expense)
|
||||||||||
|
Nine
Months Ended
September
30,
|
Percentage
Increase
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Interest
Expense
|
$
|
(745
|
)
|
$
|
(19,754
|
)
|
(96
|
%) | ||
|
Interest
Income
|
158,725
|
127,118
|
25
|
%
|
||||||
|
Gain
on disposal of asset
|
9,774
|
9,863
|
(1
|
%) | ||||||
|
Derivative
financial instrument gain
|
-
|
111,042
|
(100
|
%) | ||||||
|
Total
|
$
|
167,754
|
$
|
228,269
|
(27
|
%) | ||||
|
Operating
Income (Loss) and Net Income (Loss)
|
%
of Revenue
|
||||||||||||
|
Nine
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Operating
Income (Loss)
|
$
|
(2,157,161
|
)
|
$
|
904,643
|
(9
|
)%
|
4
|
%
|
||||
|
Net
Income (Loss)
|
$
|
(1,998,817
|
)
|
$
|
1,132,112
|
(8
|
)%
|
5
|
%
|
||||
|
Sources
of Liquidity
|
||||||||||
|
September
30, 2007
|
December
31, 2006
|
(Decrease)
|
||||||||
|
Cash
and cash equivalents
|
$
|
3,739,212
|
$
|
5,052,636
|
$
|
(1,313,424
|
)
|
|||
|
Percentage
of total assets
|
37
|
%
|
58
|
%
|
||||||
|
Nine
Months Ended
September
30,
|
Increase/
|
|||||||||
|
2007
|
2006
|
(Decrease)
|
||||||||
|
Cash
flows used in operating activities
|
$
|
(1,221,994
|
)
|
$
|
(1,906,104
|
)
|
$
|
(684,110
|
)
|
|
|
Cash
flows used in investing activities
|
(91,430
|
)
|
(82,617
|
)
|
8,813
|
|||||
|
Cash
flows provided by financing activities
|
-
|
4,604,080
|
(4,604,080
|
)
|
||||||
|
AVP,
INC.
(Registrant)
|
||
| |
|
|
| By: | /s/ Tom Torii | |
|
Tom
Torii
Interim
Chief Financial Officer
|
||